HomeMy WebLinkAboutAgenda - Mail Packet - 2/23/2016 - Council Finance & Audit Committee Agenda - February 22, 2016Council Finance Committee & URA Finance Committee
Agenda Planning Calendar 2016
RVSD 02/16 mnb
Feb 22 TOPIC TIME WHO
CFC
Mall Sales Tax Update 30 min M. Beckstead
J. Gaffeny
Pool Safety Appropriation 20 min K. Bernish
K. Mannon
On-Bill Financing – Update & Future Direction 30 min J. Phalan
Annual Re-appropriation Ordinance 15 min J. Buxman
Code Change: Waiver of Claims 20 min T. Smith
URA
Mar 21 TOPIC TIME WHO
CFC
BFO Assumptions - Salary Adjustment, Benefits Cost, Sales Tax Growth 45 min. J. Miller
L. Pollack
Unclaimed Financial Asset Policy 15 min J. Voss
URA
Apr 18 TOPIC TIME WHO
CFC
Utility Water CIP & LTFP Review 60 min L. Smith
Parking Garage Financing 30 min J. Voss
Capital Expansion Fee - Revision 30 min T. Smith
URA
May 16 TOPIC TIME WHO
CFC
Revenue Diversification Recommendations 45 min T. Smith
Downtown Parking 30 min K. Ravenschlag
URA
Future Council Finance Committee Topics:
CAP Financing Strategies
2015 Year End Fund Balances - June
2015 Year End Financial Summary - July
Future URA Committee Topics:
Finance Administration
215 N. Mason
2nd Floor
PO Box 580
Fort Collins, CO 80522
970.221.6788
970.221.6782 - fax
fcgov.com
AGENDA
Council Finance & Audit Committee
February 22, 2016
9:30 – 11:30 a.m.
CIC Room – City Hall
Approval of the Minutes from the January 25, 2016 meeting
1. Mall Sales Tax Update 30 minutes M. Beckstead
J. Gaffney
2. Pool Safety Appropriation 20 minutes K. Bernish
K. Mannon
3. On-Bill Financing: Update & Future Direction 30 minutes J. Phelan
4. Annual Re-appropriation Ordinance 15 minutes J. Buxman
5. Code Change: Waiver of Claims 20 minutes T. Smith
OTHER BUSINESS:
Projected General Fund Available Balance - Update
Finance Administration
215 N. Mason
2nd Floor
PO Box 580
Fort Collins, CO 80522
970.221.6788
970.221.6782 - fax
fcgov.com
Council Audit & Finance Committee
Minutes
01/25/16
9:30 – 11:30 p.m.
CIC Room
Council Attendees: Mayor Wade Troxell, Gerry Horak, Ross Cunniff
Staff: Darin Atteberry, Jeff Mihelich, Tylar Marr, Mike Beckstead, John Duvall, Carrie Daggett,
Judy Schmidt, Tiana Smith, John Voss, Nancy James, Kevin Gertig, Lisa Rosintoski, Pete
Iengo, Randy Reuscher, Travis Paige
Others: Kevin Jones – Chamber of Commerce, Dale Adamy - Citizen
Absent:
APPROVAL OF MINUTES
Gerry Horak made a motion to approve the December 21, 2015 Council Finance Committee minutes.
Wade Troxell made a second to the motion. The minutes were approved unanimously.
UTILITIES LOW INCOME ASSISTANCE PROGRAM EVALUATION RECOMMENDATIONS
Lisa Rosintoski presented the Low-Income Assistance Program evaluation, the data driven recommendations,
and the proposed implementation strategy. Staff is asking if CFC supports the concept of an Income-Qualified
Rate as presented, and are there any concerns that staff has not addressed.
In 2014 a comprehensive low-income program review was completed resulting in a scenario recommendation
that would guide implementation efforts. In 2015, a project team was formed to examine the recommendations
and develop an implementation plan. The 2015 team has incorporated elements of energy efficiency,
education, income qualification, convenience and accessibility, internal and local non-profit collaboration, and
creative funding into the proposed solutions.
In consideration of the 2014 recommendations and subsequent planning and development, staff recommends
two priority improvements that require City Council approval to drive the successful implementation of an
integrated low-income assistance program:
2
1. Income Qualified Rate (IQR) – Propose Utilities qualify customers based on income to receive a
discounted Utilities rate. Remaining on IQR will require a once per year requalification process that
will be managed with an extensive customer outreach campaign.
2. Medical Assistance Program – Discontinue the medical assistance program rate in a phased
manner, since data supports the majority of participants will qualify for the greater benefits
allocated through IQR.
Lisa presented to CFC the purpose of the program and the evaluation of the program, which included the
following:
• 2004 Payment Assistance Fund Established
• 2012 Medical Assistance Program
• 2014 Comprehensive Review of Low-Income Assistance
• 2015 Implementation Strategy of Low-Income Assistance Program
• 2016 Implement Low-Income Assistance Program Portfolio with Income Qualified Rate
Further, Lisa described Utilities’ role; to develop the income-qualified rate, and to enhance the Payment
Assistance Fund.
The Low-Income Assistance Rate would work on an integrated approach, with ongoing assistance, temporary
assistance; both being managed by a project team with processes in place and identified outreach.
Temporary support would include:
• Enhance PAF funding through partnerships
• Enhance PAF funding through donations
• Manage due diligence for unclaimed funds
Ongoing support would include:
• Rate Ordinance to implement Income-Qualified Rate (IQR) effective Jan. 1, 2017
• Ordinance phasing out Medical Assistance Program rate
Customers identified at 165% of Federal Poverty Level (FPL) would receive a 35% discount for Electric, 45%
discount for Water and a 50% discount for Wastewater. The total potential dollar impact by fund at a .03% rate
increase would be $504,295 (25%), .06% rate increase - $1,008,590 (50%), 0.9% rate increase - $1,512,885
(75%), and a 1.2% rate increase - $2,017,180 (100%).
After discussion, Council’s comments and concerns were:
• How can these funds be leveraged to make a bigger impact in our community
• Should look at energy deficiencies in low-income housing units, and general residential units
• Look at other communities around the Country in an effort to get the largest participation
• Marketing – partner with other organizations in our community to leverage grants, etc.
• Work with FCHA to provide the model of what they are currently doing for energy efficiencies in their
units, and provide this information at the Council Worksession
CITY LOW-INCOME REBATE PROGRAM REVIEW
Nancy James presented the rebate program year-end report for 2015. The Finance Department
currently administers three rebate programs for low income, senior and disabled residents. The
rebates are for Property Tax, Utilities and Sales Tax on Food, rebates that were created in 1972, 1975
and 1985 respectively.
3
History
Property Tax Rebate:
• Established in 1972 for low income senior (65 and over) residents
• Expanded in 1980 to include low income disabled residents
• Eligible property owners entitled to a refund of all City property taxes paid in the preceding
year
• Eligible renters entitled to a rebate of 1.44% of rental payments for property on which City
property taxes were paid
• The 1.44% rebate for renters was the percentage of total rent at the time that resulted in a
rebate amount equal to that of property owners which was calculated at $33.33 in 1972.
• Income eligibility level updated in 2012 to 50% of the area median income (AMI) as reported by
HUD on an annual basis
Utility Rebate:
• Established in 1975 for low income senior residents
• Program applies to applicants who hold an account with the City of Fort Collins Utilities
• Amount of refund is based on average monthly residential consumption of water, wastewater,
stormwater and electric service, updated annually
• 2015 Rebate Amounts: Electricity $50.42, Water $29.73, Stormwater $15.03, Wastewater
$31.44
• Income eligibility level updated in 2012 to 50% of the area median income (AMI) as reported by
HUD on an annual basis
Sales Tax on Food Rebate:
• Established in 1984 and rebate amount set at $25 per person in eligible household
• Income eligibility level updated in 2005 to 50% of the area median income (AMI) as reported by
HUD on an annual basis
• In 2005, per Council direction, staff researched and recommended changes to the income level
for the Sales Tax on Food Rebate only. The goal was to increase the number of households that
qualified
• Rebate amount updated to $58 per person in 2015 (updated annually)
2015 Rebate Summary
Total Applications Received 1548
Total Qualified Applications Processed 1473
Average Rebate Amount $191
Total Food Tax Rebate $174,058
Total Property Tax/Rental Rebate 64,239
Total Utility Rebate 43,376
Total Rebate for 2013 $281,673
4
Year # of Qualified
Applicants
Total Rebate Amount Average Rebate Amount
2014 1455 $277,413 $191
2013 1303 $238,990 $183
2012 1261 $209,950 $166
2011 1126 $138,654 $123
2010 1101 $142,510 $129
Participation in the program increased 0.9% in 2015 over 2014. The City was denied access to
distribute 2,500 flyers in Poudre School District back-to-school packets, which in years past had been
done to successfully target low-income families. Staff believes that this may have contributed to
program participation remaining relatively level for 2015. However, as routine practice, staff mails
applications to all previous year participants. Of the 1,548 applications received, 344 (22%) were
identified as new applicants, which is largely reflective of the extensive outreach and marketing efforts
performed this year.
2015 Outreach
Nancy indicated that staff partnered with over 50 organizations and companies throughout the City.
Further marketing efforts included:
• Made information available through 2-1-1 and at United Way’s physical office
• Partnered with local agencies such as Homelessness Prevention, Volunteers of America and
Larimer Health and Human Services
• Provided on-site help at the DMA, Care Housing, Retail Ponds and The Villages low-income
housing sites throughout Fort Collins
• Provided program education to staff at Matthews House
• Application forms and posters distributed to City offices and recreation centers, Poudre River
Libraries, the Workforce Center, Larimer County Social Service offices, Rescue Mission,
Larimer County Food Bank, Elderhaus, Foothills Gateway, Murphy Center, United Way,
Education and Life Center (ELTC), Matthews House, MAX north and south stations, local
grocers, Homeless Prevention at Plymouth Church, Salud Clinic, Ft. Collins Office on Aging,
Catholic Charities, Salvation Army, PSD front offices, as well as to several senior living
apartment clubhouses
• Advertised program in Coloradoan, City News, Cable 14, and on K99 and Pirate Radio 93.5
• Advertised on fcgov.com and City’s Facebook page
• Provided applications and posters to the Villages low-income apartments
• Distributed door hanger flyers at Care Housing Units, The Villages Housing Units, and Hickory
Village Mobile Home Park
• Distributed applications to patrons in line at Larimer County Food Bank
• Applications mailed out to all applicants from the prior year
• City webpage with downloadable application in English and Spanish with new e-mail to submit
applications and back-up documentation electronically
5
• In 2014 City distributed over 2,500 flyers to 6 PSD schools with highest low-income
populations; also provided PSD with an electronic copy to be e-mailed to all parents. NOTE:
City was denied access in 2015 to distribute flyers in back-to-school packets as done in previous
years. Poudre School District indicated that our program did not meet their qualifying criteria.
Some discussion took place regarding the exclusion from PSD to allow City staff to submit a flyer in
their back-to-school packets. Both Gerry and Ross indicated had they known of this situation in real
time, they could have possibly helped in rectifying the situation. Alternative marketing strategies were
also discussed.
Goals for 2016
• Continue with proven outreach strategies
• Process documentation will help knowledge transfer for new temp
• Rebate applications will be changed to be more user-friendly for applicants
• Marketing synergies with Utilities income-qualified rated program
• Plan to use MS Govern software as database for all applicants
• Continue to increase and improve partnership with non-profits to advertise the program
• Re-establish partnership with PSD
OTHER BUSINESS
Fix North I-25 Business Alliance
Gerry stated that the Colorado Roads group is pushing to get a bill through legislature that would
provide funding for I-25 as well as I-70 roads, and will also cover CDOT’s concerns about O&M costs.
This group approached Darin, the mayor and Gerry, and presented two lobbying options that they are
requesting help with. Based on the unanimous Legislative Review Committee’s recommendations, the
best way to go about helping, is to go through a direct contract with their lobbyists that they have
been using specifically for this project. We are recommending that this go on the upcoming Council’s
Consent Agenda, with a preliminary $30,000 funding amount.
2015 Sales & Use Tax Revenue
Mike presented historical data on sales tax dating back to 2008 and information on what the additional
sales tax received in 2015 means. The growth rate varies from 4.5% to 8% since 2012. Use tax shows
more volatility; $10M+ of additional revenue in 2015 came from Use tax. As the 2015/16 budget was
being developed in early 2014, looking back at history from 2008 to 2013, staff was intentionally
conservative in budgeting $18.7M for Use tax in 2015; actual receipt of Use tax for 2015 was $29M.
The 2015 Sales tax growth forecast was 3.0% with actual growth at 4.9%. The 2016 Sales tax growth
forecast is 4.5% (including Mall impact), and $25M for Use tax. Council requested that the data reflect
a few more years of history.
Meeting Adjourned at 11:10 a.m.
COUNCIL FINANCE COMMITTEE
AGENDA ITEM SUMMARY
Staff: Andres Gavaldon
Date: 22 February, 2016
SUBJECT FOR DISCUSSION
Mall Leasing and Revenue Update
EXECUTIVE SUMMARY
Council has requested an update as to the Mall’s status with regard to leasing and revenue.
GENERAL DIRECTION SOUGHT AND SPECIFIC QUESTIONS TO BE ANSWERED
Informational update only
BACKGROUND/DISCUSSION
ATTACHMENTS
Attachment 1 – Mall Analysis Update slide deck
Mall Analysis Update
02/22/16
Original & Current Assumptions
2
Mall Construction & Lease-Up Roughly 6-9 Months
Behind Original Assumptions
2015 2016 2017
Original Assumptions:
Sq Ft Leased at Year End 95% 95% 95%
Avg Sq Ft Leased for the Year 59% 95% 95%
Expected Sales Tax Revenue $ 4.6 $ 8.7 $ 8.9
Expected ST Remittance to Metro $ 0.9 $ 3.2 $ 3.3
Current Expectations:
Sq Ft Leased at Year End 64% 95% 95%
Avg Sq Ft Leased for the Year n/a n/a 95%
Expected Sales Tax Revenue $ 1.6 $ 5.1 $ 8.9
Expected ST Remittance to Metro $ - $ 1.1 $ 3.3
Note:
Previous analysis indicates limited change in City Sales Tax Pledge with delay
Current Lease Status
3
• Original 2015 assumption = 377k avg sf
leased for full year (59% of total mall)
• Original 2016 assumption = 95% leased
starting Jan 1
• Current actual leased status = 421k sf (66%
of total mall)
Mall Sales Tax Receipts
4
Mall Sales Tax Receipts Beginning to Grow with Store Openings…
Sales Tax Remittance When Core is Greater $1.8M May - April
Conclusion / Findings
• Construction timing and other factors has slowed lease-up
and sales tax revenue
• No sales tax pledge remittance anticipated for the period
May 2015 to April 2016.
• Original model built on annual assumptions, difficult to
provide monthly comparisons
• 216k Sq. Ft. still to be leased
5
COUNCIL FINANCE COMMITTEE
AGENDA ITEM SUMMARY
Staff: Kelly Bernish, Safety, Security & Risk Management
Ken Mannon, Operations Services
Date: February 22, 2016
SUBJECT FOR DISCUSSION: Addressing safety concerns regarding the usage of gaseous
chlorine to treat our City pools.
EXECUTIVE SUMMARY: During a routine safety audit of the City pools, it was discovered
that gaseous chlorine is being used to treat the pool water at all City pools except the Senior
Center pool. As safety standards have evolved, best practice is to avoid gaseous chlorine due to
the extreme hazard posed to employees and citizens in the event of a failure incident.
GENERAL DIRECTION SOUGHT AND SPECIFIC QUESTIONS TO BE ANSWERED:
Does Council Finance Support a Mid-Cycle $200K Appropriation to Switch Pool Chlorination
Systems to Chlorine Liquid vs. Current Chlorine Gas
BACKGROUND/DISCUSSION: In the past year, the City has renewed its commitment to
safety, part of which involved bringing a Safety Professional leader on staff, who coincidently is
an Aquatics Safety expert. As part of that renewed focus, regular safety audits are being
conducted. During one of those such audits, it was observed that we are still using chlorine gas
to treat the pool water, with the exception of the Senior Center (newer construction). Several
pools in other local communities have changed to liquid or tabs and new construction of pools
does not generally include the use of chlorine gas at all.
From a safety and financial perspective, it is more efficient to migrate the 3 city pools, EPIC,
Mulberry and City Pool, to liquid bleach than to stay with gaseous chlorine. During this process,
we have explored the options of liquid and tabs. Tabs generally were less efficient and more
difficult from a maintenance perspective of the equipment (lessons learned from CSU). Liquid
bleach appears to be the best option from an efficiency and transition perspective as well. In the
spirit of transparency, there is a minimal cost increase from a day to day operations perspective
as chlorine gas itself is general less expensive than liquid or tabs.
Therefore, we are asking the Council Finance Committee to consider a Mid-Cycle Appropriation
of approximately $200k to change the three pools to liquid bleach.
ATTACHMENTS: Power Point Presentation
Chlorine Conversion
Kelly Bernish
2/22/16
Mid-Cycle Appropriation
Does Council Finance Support a Mid-Cycle $200K
Appropriation to Switch Pool Chlorination Systems to
Chlorine Liquid vs. Current Chlorine Gas
2
Safety Journey
• 2014 Consultant Evaluation of City Safety Culture
• Complete overhaul of the way Safety functioned and
supported partners
• Continue to evolve
• Recommendations including hiring experienced
Safety Leader
• Expert Experience in Aquatics
• Audit
• 2016 – 2018 Safety Plan in Development
• Planned ELT review March 9th
3
What is the Issue
• 3 Locations around the City have chlorine gas
• EPIC, City Park & Mulberry
• While built to standards at the time, current standards
and best practices have changed
• Highly Hazardous
• Employees, Citizens, Visitors
• New construction has migrated
away from gaseous chlorine
• Other local pools
• DWARF
4
Options
• Alternatives Evaluated:
• Stay with gaseous chlorine
• More expensive system alterations
• Doesn’t solve hazard
• Chlorine Tabs
• More expensive than liquid and not as efficient
• System maintenance issues
• Limits community hazard
• Liquid
• Modifications need to made to system
• Minimizes hazard for employees
• Essentially eliminate community hazard
5
Logistics
• Minimize impact to pool users/revenue
• Take advantage of EPIC downtime
• Time sensitive
• City Park pool during off-season or “cut-over”
• Mulberry can be “cut-over”
• Minimal downtime
• Estimated total cost is $200k to convert to liquid
6
Future Safety Concerns
• Limited one time requests based on urgency
• Staff building Safety Plan for 2016-2018
• Risk Assessment
• Prioritize audit findings
• Will build Safety Plan needs into budget requests
7
Mid-Cycle Appropriation
Does Council Finance Support a Mid-Cycle $200K
Appropriation to Switch Pool Chlorination Systems to
Chlorine Liquid vs. Current Chlorine Gas
8
Page 1 of 7
COUNCIL FINANCE COMMITTEE
AGENDA ITEM SUMMARY
STAFF
Lisa Rosintoski, Customer Connections Manager
John Phelan, Resource Conservation Manager
Kim DeVoe, Energy Services Engineer
DATE
February 22, 2016
SUBJECT FOR DISCUSSION
Capital Planning for the Home Efficiency Loan Program
EXECUTIVE SUMMARY
The purpose of this item is to provide information for short and long term capital funding for the
Home Efficiency Loan Program (HELP). Between July 2015 and December 2015, the rate of
loan participation increased by 500% over the previous 2+ years (see chart below), supporting a
need for additional capital funds. The additional funding would be loaned at the 4% interest rate
which was proposed for the program in January 2015.
Over 60 loans have been completed to date, used primarily for home efficiency upgrades and
with a few solar and water projects. The energy loans, taken as a group, are estimated to be
saving 10% of the carbon emissions of these homes. This equates to 1.2 tons avoided per
household and 72 annual tons per year. Including the lifetime savings of these improvements
brings the customer cost to approximately $400 per ton carbon avoided. The improvements are
also providing utility bill savings, comfort improvements and health and safety benefits. Because
the loans are paid back to Utilities with interest by customers, the cost to Utilities from the HELP
program is low to negligible.
Staff is proposing a two-step process with additional funding being provided by Utilities reserve
funds followed by a transition to loan capital coming from outside of City or Utilities sources.
The first step can be accomplished through a resolution by Council, with the understanding that
the second step will be brought forward before the end of 2016 pending the recommendations of
an interdepartmental staff team.
GENERAL DIRECTION SOUGHT AND SPECIFIC QUESTIONS TO BE ANSWERED
• Does Council have feedback regarding the proposed two-step process to provide capital
funding for the Home Efficiency Loan Program?
• Clarify intent for use of Utilities reserves as an ongoing revolving loan fund.
• Is Council ready to consider a resolution for increasing the outstanding loan balance from
Utilities reserve funds at an upcoming meeting?
BACKGROUND/DISCUSSION
The On-Bill Financing (OBF) pilot program (also known as the Home Efficiency Loan Program)
provides residential utility customers with low-cost financing for energy efficiency, solar
photovoltaic, and water conservation improvements to support the outcomes adopted in City of
Page 2 of 7
Fort Collins policies and plans, such as the Climate Action Plan, Energy Policy and Water
Efficiency Plan. The OBF program was established by Ordinance 033-2012 which revised
language in Chapter 26 of the Municipal Code to enable Utilities to provide financing and on-bill
servicing of loans for energy efficiency, water efficiency and renewable energy projects.
The OBF program was launched in January 2013, and was reviewed by Council in August 2013,
October 2014 and January 2015.
Based on the participation to date staff recommends a two-step process consisting of:
Step One: Increasing the outstanding loan balance limit for Utilities reserve funds
OBF capital comes from Light & Power and Water reserve funds, with the source being
determined by the project type. The funding is a “balance sheet transaction,” where the funds are
accounted for by moving from reserves to accounts receivable. As such, loan funding is not a
typical expenditure or a budget item. Council has authorized Utilities for a maximum outstanding
balance of $800,000 for the loan program.
Loan activity ramped up significantly in the second half of 2015 and continuing into early 2016
(see chart below). Based on a forecast from this recent activity, the outstanding loan limit is
likely to be met by the end of March or soon after. Continuing this forecast and estimating the
impacts of the Efficiency Works Neighborhoods pilot and recent solar contractor activity, the
program is likely to require an additional $800,000 in capital through the end of 2016. The
program to date has seen 98% of the activity in energy loans. The proposed resolution below will
include a specified amount between the Light & Power and Water funds moving forward.
Staff’s recommendation is to raise the outstanding balance limit to $1.6M to account for the
anticipated program activity in 2016. Pending Council Finance committee feedback, staff
would prepare a resolution for consideration at an upcoming meeting to authorize the
increase in the outstanding balance limit.
Page 3 of 7
Step Two: Planning for New Capital Sources
The question of what comes next for sources of capital has only been informally discussed over
time. The proposed higher outstanding balance limit will, in effect, create a timeline for a project
to recommend next steps for capital sources and loan options for customers. Based on the request
proposed above, this team would need to develop recommendations by late summer for
implementation by the end of the year or sooner.
Staff recommends chartering a project team to research, identify and recommend options for
consideration by Council for future capital requirements for HELP and the On-Bill Finance
programs. The team would be comprised of staff from Utilities Resource Conservation, Utilities
Finance, City Finance, the City Attorney’s Office and Sustainability Services. Team members
also represent a number of Climate Action Plan strategic teams (Energy Efficiency, Financing
and Climate Economy).
The results of this team’s efforts would be presented to Council Finance and/or Council for
consideration, including but not limited to:
• Cost of capital to City, Utilities and/or loan recipients
• Scalability
• Impact on City or Utilities balance sheet
• Characteristics of loan terms (e.g. qualifications, interest rates, loan term)
Page 4 of 7
• Relationship to existing and proposed efficiency and renewable energy programs and
services.
• Legal review for servicing of loans on utility bills. There are a number of potential issues
with having Utilities directly service 3
rd
party loans on-bill.
Prior discussions have identified several options. The following is a preliminary list, no options
have been removed from discussion and there are likely more:
• Coordination with a local credit union or bank, potentially in conjunction with
implementation of a Home Energy Affordability Loan (HEAL) program. HEAL
programs coordinate directly with employers for energy upgrades and loans on employee
homes. Fort Collins is interested in pursuing a pilot for HEAL, which would likely create
an additional loan option for Fort Collins customers and a new option for employees of
Fort Collins businesses. Key issues may be coordination of loan term and interest rates
between HEAL and HELP options.
• Seek a line of credit, or loan, for the City of Fort Collins or Fort Collins Utilities to access
capital for loans. The line of credit, or loan, would be repaid by the City or Utilities and
re-loaned to customers under HELP.
• Raise capital through issuance of bonds (similar to how Property Assessed Clean Energy
(PACE) financing has been done). The bond funding would be repaid by the City or
Utilities and re-loaned to customers under HELP.
• Implementation of a loan loss reserve fund and or interest rate buy down for borrowers
from local banks or credit unions.
• Coordination with the Colorado Energy Office regarding loan loss reserve funds or
PACE financing sources
• Seeking capitalization from local donors or foundations.
Clarify Intent for use of Utilities Reserves as a Revolving Loan Fund
Discussions to date have centered on the previously approved $800k as a maximum outstanding
loan balance. This means that as loans are repaid by customers, the funds become available to
again loan out for new projects. However, if Council’s intent was that the program is able to
disburse up to $800k, then the repaid funds would not be available to fund new projects.
Staff recommends that the maximum outstanding loan balance be treated as a revolving loan
fund over time, where repaid funds become available for use by the on-bill financing program.
Characteristics of On-bill Financing Loan Terms
Under the current model where loan capital is provided by Utilities reserve funds, the City has
broad discretion for the setting of loan characteristics. The interest rate range is set by Council in
the rate ordinances, while the City’s Financial Officer sets the rate in coordination with Council.
The rate ordinances define the allowable range of interest rates, currently set from 2.5% to 10%.
This range was set based on market analysis indicating similar programs have been successful
with market rates in the 4.5% to 6.5% range. The lower end of this range at 2.5% was included,
at Council direction, to support getting the program started with a favorable interest rate. The
Page 5 of 7
higher range was included to allow for flexibility moving forward and to accommodate changes
in the financial marketplace.
The Council Finance Committee provided direction in November 2014 that the City Financial
Director set interest rates at the City’s cost of capital less 100 to 200 basis points. For the
Council meetings in January and February of 2015, the recommended interest rate was 4%.
During these meetings, Council provided direction to set the interest rate at 2.5% and also to
extend the maximum loan term from 15 to 20 years.
Use of outside capital sources will introduce new elements to defining the loan characteristics.
Regardless of the selected source(s), there is an expectation that the loan characteristics will need
to become more aligned with market loan portfolios. In particular, the following characteristics
will need careful consideration:
• Interest rate
• Loan term
• Qualification requirements
HELP loans currently support three different programs. All of the loan activity in 2015 can be
attributed to the Efficiency Works Home (insulation, air sealing, windows, heating and cooling)
and Solar Rebate (photovoltaic systems) programs.
In January 2016, Utilities launched the Efficiency Works Neighborhoods program as a pilot, in
coordination with Platte River Power Authority and the American Public Power Association.
This program is piloting a number of innovations, including new segmentation and outreach,
home efficiency packages with standardized pricing, streamlined project management services
and integrated financing. Over 1500 customers have in specific neighborhoods are in the initial
target group and have received information regarding all the program elements, including the
current HELP loan terms. The pilot is scheduled through September 2016, and may continue as
an ongoing program afterwards.
The project team recommendations presented later in 2016 will include a recommended roadmap
for all loan characteristics. Staff would like to ensure that any potential transition to higher
interest rates is done in a gradual fashion in order to maintain the momentum of participation in
the HELP program.
As such, staff is recommending that the interest rate for HELP loans be revised up to 4.0% for
the additional funds being authorized by Council resolution. Staff does not recommend
changing loan terms at this time.
Update on Billing System Customization for Tenant Billing
Staff has been working with the software vendor for Utilities existing customer billing system
(CIS) to develop a scope of work for a customization which would allow for “tenant billing.”
The customization would allow for loans to be initiated by an owner of a residential or small
commercial rental property. The payments for these loans would be charged on the utility bills of
the current tenants of the property, who also receive the benefit of lower utility bills.
Page 6 of 7
The scope of work and software modification specifications were recently completed and
“signed off” by both parties. As of February 15 Utilities is awaiting the cost estimate and
proposed schedule from the software vendor. After receiving the estimate, staff will review and
may be sending updated information to Council. While this effort has been developed, Utilities
has also initiated a comprehensive review of options to determine the next steps for CIS, such as
upgrading or replacing the software. Therefore, recommendations for potential investments in
customization of the existing software will take into consideration these options.
Relationship of Financing to Climate Action Plan
The developing implementation plan to meet the 2020 CAP objectives includes expanded
efficiency results, accounting for nearly 50% of the 2020 reduction target. It is expected that
financing of energy efficiency will be a key tactic to reaching higher participation levels. It will
be important to balance the requirements of financing partners with the expectations of
customers.
Efficiency Works Home retrofit projects, which are supported by the HELP loans, contributed
over 8,000 metric tons of carbon reduction in 2014. The target for the CAP 2020 objectives
would require an approximately 4x increase in results from residential programs, requiring
reaching more customers and completing more comprehensive improvements saving both
electricity and natural gas. Continuing to offer attractive financing is considered to be an
important element for success moving forward.
Program Development and Characteristics
The OBF program was developed collaboratively by Utilities (Energy Services and Customer
Finance (billing)), City Finance, and the City Attorney’s Office with assistance from the
consulting firm Harcourt, Brown and Carey. The program was modeled after successful
programs and is most succinctly described as a traditional loan program which is serviced by
Utilities on customer’s monthly bills. Customers qualify based on their bill payment history and
credit score, eligible projects are defined by Utilities incentive programs, and the loans are
secured via a UCC lien filing recorded with Larimer County.
The code changes adopted by Council authorize Utilities to provide financing services to meet
the program deliverables. A key element of the program is that the loan payments are treated like
any other element of a customer’s bill (e.g. electricity, water, wastewater and stormwater). With
such treatment, loan payments are not differentiated from other services. Utilities normal and
customary practices for non-payment apply, up to and including service disconnection. Utilities
also has established rights under City Code for collection of any past due amounts at a properties
time of sale, also known as the “perpetual lien” ordinance.
The program uses pre-existing standard capabilities of the Utilities billing system. Customer
qualification and loan closing services are provided in partnership with a third party financial
partner, EnergySmart Partners LLC. EnergySmart Partners is a subsidiary of the non-profit
Funding Partners, a local Fort Collins Community Development Financial Institution. The
interest rate range is defined in Utilities’ residential rate ordinances. The City Finance
Department developed a set of rules and regulations for administrative implementation of the
OBF program.
Page 7 of 7
The OBF capital comes from Light & Power and Water reserve funds, determined by the project
type. The funding is a “balance sheet transaction,” where the funds are accounted for by moving
from reserves to accounts receivable. As such, loan funding is not a typical expenditure or a
budget item. Council has authorized Utilities for a maximum outstanding balance of $800,000
for the loan program. Should demand for financing reach this limit, Council authorization is
required for additional funding.
Interest rate guidance was provided in November 2014 by the Council Finance Committee that
the annual selection of interest rates is intended to reflect the City’s cost of capital minus 100-
200 basis points.
Loan Activity and Information
• As of 2/12/16, total outstanding balance was $425k, with $192k preapproved. This is a
total of $617k, leaving approximately $180k as available.
• Based on end of 2015 data, the annual repayment amount would be approximately $50k
annually and the dollar weighted average term is 12.4 years. Median term is 10 years.
• Average loan amount is $8,500.
• Approximately $110k has been repaid (or paid off) plus a modest amount of interest
income has been collected since the program started.
• 98% of the outstanding loan balance is in the Light & Power fund.
Loan Program Characteristics
Attribute Notes
Interest
Rates
Allowable range from 2.5-10% per proposed rate ordinance
2015 rate at 2.5% per direction from Council
Customer
qualification
Minimum six months bill payment history
Credit score minimum of 640
Fees
Fees are cost based for services
current fees of $25 for application, $150 for closing, $11 for recording
Recording UCC filing recorded with Larimer County
Loan term
5, 7, 10, 15, or 20 years
Selected by applicant
Customer
eligibility
Residential single family and townhome properties, small business customers
(by owner), Rental properties (by owner)
ATTACHMENTS
Summary presentation: Capital Planning for the Home Efficiency Loan Program
1
Council Finance Meeting, February 22, 2016
Lisa Rosintoski, Customer Connections Manager
Capital Planning for the Home Efficiency Loan Program
GENERAL DIRECTION SOUGHT AND
SPECIFIC QUESTIONS TO BE ANSWERED
• Does Council have feedback regarding the proposed two-
step process to provide capital funding for the Home
Efficiency Loan Program?
• Clarify intent for use of Utilities reserves as an ongoing
revolving loan fund
• Is Council ready to consider a resolution for increasing the
outstanding loan balance from Utilities reserve funds at an
upcoming meeting?
2
HELP Results
3
• Loans for energy
efficiency and solar are
estimated to reduce
home carbon emissions
from electricity and
natural gas by an
average of 10%
• 1.2 tons per home
• 72 tons annually
• $400 per ton
Proposed Process
Step One
• Raise the outstanding balance limit to $1.6M
(by resolution, Mar 2016)
• Increase the interest rate for loans from the additional funds to 4.0%
Step Two,
• Charter an interdepartmental team to identify and recommend options
for maintaining on-bill financing programs, including the transition to
using outside capital
• Return to Council Finance to present recommendations and next steps
(3rd quarter 2016)
4
Staff Recommendations
Staff recommends:
• to raise the outstanding balance limit to $1.6M to account for the
anticipated program activity in 2016
• that the maximum outstanding loan balance be treated as a
revolving loan fund over time, where repaid funds become available
for use by the on-bill financing program
• that the interest rate for HELP loans be revised up to 4.0% for the
additional funds being authorized by Council resolution
• that the loan terms remain unchanged at this time
5
GENERAL DIRECTION SOUGHT AND
SPECIFIC QUESTIONS TO BE ANSWERED
• Does Council have feedback regarding the proposed two-
step process to provide capital funding for the Home
Efficiency Loan Program?
• Clarify intent for use of Utilities reserves as an ongoing
revolving loan fund
• Is Council ready to consider a resolution for increasing the
outstanding loan balance from Utilities reserve funds at an
upcoming meeting?
6
COUNCIL FINANCE COMMITTEE
AGENDA ITEM SUMMARY
Staff: Mike Beckstead, CFO
Jolene Buxman, Sr. Budget Analyst
Date: February 22, 2016
SUBJECT FOR DISCUSSION
Review of the 2016 Reappropriation Ordinance which appropriates prior year reserves.
EXECUTIVE SUMMARY
City Council authorized expenditures in 2015 for various purposes. The authorized expenditures
were not spent or could not be encumbered in 2015 because:
• there was not sufficient time to complete bidding in 2015 and therefore, there was no known
vendor or binding contract as required to expend or encumber the monies
• the project for which the dollars were originally appropriated by Council could not be
completed during 2015 and reappropriation of those dollars is necessary for completion of
the project in 2016
• to carry on programs, services, and facility improvements in 2016 with unspent dollars
previously appropriated in 2015
In the above circumstances, the unexpended and/or unencumbered monies lapsed into individual
fund balances at the end of 2015 and reflect no change in Council policies.
Monies reappropriated for each City fund by this Ordinance are as follows:
General Fund $ 1,102,694
Golf Fund 40,329
Keep Fort Collins Great Fund 1,027,535
Light & Power Fund 276,088
Recreation Fund 91,260
Transportation Fund 84,209
Utility CS&A Fund 187,000
$ 2,809,115
GENERAL DIRECTION SOUGHT AND SPECIFIC QUESTIONS TO BE ANSWERED
Does Council Finance Committee support moving forward with the 2016 Reappropriation
Ordinance on March 15, 2016?
BACKGROUND/DISCUSSION
Process: The Budget Office reviews requests to ensure they meet the criteria and verifies there is
enough underspend in the prior year to cover the requested amount. The Budget staff follows-up
with the submitter as necessary and along with the CFO determines which requests to bring
forward to City Council.
GENERAL FUND
Cultural Services/Gardens
1. Community Garden - $20,000
Purpose for funds: Funds are to be used to build a new community garden.
Reason funds not expensed in 2015: A new community garden application process was created
in the spring and summer of 2015 and implemented in the fall. As results from the application
process were not known until December, garden construction was delayed until 2016.
Environmental Services
2. Air Quality and Greenhouse Gas Data - $17,500
Purpose for funds: To complete project work associated with 2015 work plans. The
reappropriated funds will be used to continue work initiated in 2015 related to the assessment of
the City's greenhouse gas inventory, and specifically to investigate alternative (or additional)
options for accounting for greenhouse gas emissions in the community and the municipality, e.g.,
consumption-based inventories. This work will be accomplished using additional resources
including consultants and/or an hourly program intern to conduct best practice research and to
refine the existing database to adapt the 2015 inventory.
Reason funds not expensed in 2015: Funds were not fully expended for the database
development due to transitions in staffing in 2015.
3. Air Quality Programs - $25,536
Purpose for funds: To complete project work associated with 2015 Work Plans. The
reappropriated funds will be used to provide continued support of the air quality programs
including: working with state agencies to attain the ozone health standard and protect air quality,
increasing outreach and education on ozone issues to empower citizens to reduce ozone
precursor emissions, and addressing impacts to air quality from fugitive dust. This work will be
accomplished using reappropriated resources including funding an hourly program assistant or
intern, purchasing safety equipment and air monitoring equipment.
Reason funds not expensed in 2015: Funds were not fully expended for completing air quality
programs due to vacancy in two staff positions in 2015 plus the unanticipated amount of staff
work on the Climate Action Plan.
4. Green Building - Continued Implementation of the Roadmap - $4,000
Purpose for funds: To complete project work associated with 2015 Work Plans. In 2013, the City
updated the 2007 Roadmap for Coordinated and Enhanced Green Building Services, and a Green
Built Environment Program Coordinator was funded in the 2015-2016 BFO Cycle to implement
this roadmap. The Roadmap identified a number of opportunities for improving key strategies
and processes related to green building. The funds requested will be used for consulting fees
associated with the implementation phase of this project.
Reason funds not expensed in 2015: Due to the vacancy of the Green Built Environment position
until June 2015, the implementation phase of the project was delayed.
5. Green to Gold Bag Shredder - $2,992
Purpose for funds: The Green to Gold offer targeted purchasing equipment and services to
enhance the Municipal organization's ability to achieve the targeted sustainability goals and lead
by example in relation to the community's climate action commitments. A bag shredding unit is
required to complete the functionality of equipment purchased to meet the composting and
carbon goals.
Reason funds not expensed in 2015: Funding was not fully expensed in 2015 as we were waiting
on bids for different units and to get clarification on regulations for the structural unit
surrounding the original unit.
6. Healthy Sustainable Homes - $1,337
Purpose for funds: To complete project work associated with 2015 work plans. The
reappropriated funds will be used to support the materials necessary to address the backlog of
home assessments associated with the Healthy Sustainable Homes initiative, including CO
Detectors, radon test kits, and other important supporting materials associated with the
assessments.
Reason funds not expensed in 2015: Funds were not fully expended for these materials in 2015
due to an end-of-year emphasis on advertising on radon plus the unanticipated amount of staff
work on the Climate Action Plan.
7. Rivendell Recycling Center Pavement Repair - $11,551
Purpose for funds: To be used for pavement repair at existing recycling drop-off center site. This
is required upon vacating the property prior to moving to new site on Timberline Road.
Reason funds not expensed in 2015: The funds could not be fully expended in 2015 because of
the shifting timeline for moving the recycling center to Timberline site.
8. Waste Reduction & Recycling Programs - $10,000
Purpose for funds: Programs that deliver information to the public about recycling, including
guidelines on how to prepare materials for recycling, where to take materials to be recycled, and
activities/outreach events are funded by these funds. Specifically targeted audiences for outreach
include the business community and multi-family residents, through the WRAP (Waste
Reduction and Recycling Assistance Program), and represent a primary focus for improving
participation in recycling that will help meet the community's goals for diverting waste from
landfill disposal.
Reason funds not expensed in 2015: Due to the extra/unanticipated amount of work required for
two major assignments (development of a Community Recycling Ordinance, and collaboration
with the Downtown Development Authority on construction of a special trash/recycling
enclosure on Montezume/Fuller Alley), fewer hours of staff time were available for
implementing other important projects and outreach. In particular, implementation projects in the
Waste Reduction and Recycling Assistance Program (WRAP) that were originally planned for
2015 will need to be completed in 2016 instead.
FC Moves
9. Lincoln Plan Neighborhood Projects - $279,800
Purpose for funds: These funds provide for the design and construction of neighborhood projects
identified in the Lincoln Corridor Plan. The projects are generally located within the Northside
Neighborhoods (Buckingham, Andersonville, San Cristo/Via Lopez, and Alta Vista. Staff has
been coordinating design and implementation of the projects with a Neighborhood Advisory
Committee comprised of neighborhood residents.
Reason funds not expensed in 2015: These projects are intended to be a two year effort,
including design and construction of projects on varying timelines. Of the ten funded
neighborhood projects, 5 have been completed or are nearing completion. The project funds
must be reappropriated to 2016 in order to complete the remaining projects.
Human Resources
10. Human Resources Software Migration - $130,000
Purpose for funds: Through BFO 2015-2016, Enhancement offer 6.4 was purchased to fund an
HR Technology Upgrade. This request for funds will reappropriate dedicated funding for the
performance software implementation, licensing and additional costs associated with data
migration.
Reason funds not expensed in 2015: Due to work load and competing priority projects, Human
Resources was not able to implement the learning or performance modules as anticipated. In
December 2015, a contract with the vendor was signed to begin the Learning module
implementation in February 2016. It is anticipated that implementation of the Performance
module will begin in July 2016.
Municipal Court
11. Court Appointed Counsel Expenses - $10,262
Purpose for funds: In 2015, the Municipal Judge ordered court-appointed attorneys assigned to
represent several different defendants whose cases began in 2015 and have yet to be concluded.
The fee paid for such representation is billed at the rate of $75/hour up to a maximum of $1,675
if the case does not go to trial or $2,480 if the case goes to trial. We are requesting the above
amount be reappropriated into the same fund account for 2016.
Reason funds not expensed in 2015: Due to the complexity of and circumstances related to the
defense cases involved with these appointments and the fact that dispositions for the cases
involved have not yet been reached or were reached in late December of 2015, the assigned
defense attorneys have either not yet presented the Court with bills or will present the Court with
bills once final sentencing has been completed.
Natural Areas
12. Instream Flow - $88,200
Purpose for funds: The purpose of this offer was to fund a water consultant for a period of two
years to continue work on instream flow strategies and to initiate a program to address
environmental flows and ecological connectivity within the urban reach of the Cache la Poudre
River. Several water diversion structures within the urban reach have been identified as key
structures to address by a previous River Operations Study. Owners of the key structures have
been contacted to discuss potential modifications to the structures to allow for fish and water
passage. The first project is under construction by North Poudre Irrigation Company and the
Fossil Creek Inlet Structure and is expected to be completed in 2016. Preliminary engineering
options are being evaluated at the Timnath Inlet owned by the New Cache al Poudre Irrigation
Company and the Watson Lake diversion owned by Colorado Parks and Wildlife.
Reason funds not expensed in 2015: Natural Areas is working with two existing ditch companies
and Colorado Parks and Wildlife to modify existing diversion structures to allow for fish and
water passage. One fish passage structure has been constructed on the Fossil Creek Reservoir
Inlet Ditch and the water measuring device will be designed and installed in 2016. This project
was delayed due to high river flows in 2015. Natural Areas will reimburse North Poudre for the
fish passage structure upon completion of the work (up to $30,000). A preliminary design on the
Timnath Inlet Diversion (New Cache Irrigating Company) is 80% complete and discussions with
New Cache continue to refine the design options. Delays were caused by engineering issues
involving floodplain management and water conveyance through the ditch's delivery canal. If an
agreement with the Ditch Company is finalized, final engineering design and permitting will
occur in 2016 and construction is planned for 2017-18. Last, Natural Areas has initiated a
project with Colorado Parks and Wildlife on the Watson Lake/Fish Hatchery Diversion. Natural
Areas filed a water rights change case on Box Elder Ditch and Coy Ditch shares it owns. While
the primary purpose of the change case is related to an augmentation plan needed to manage
several existing wetlands along the Cache la Poudre, an additional beneficial use is for instream
flow purposes. This case is still progressing through the Water Court process.
13. Northern Integrated Supply Project Response - $24,500
Purpose for funds: These funds are being used to support the City's evaluation of the Northern
Integrated Supply Project Supplemental Draft Environmental Impact Statement (NISP SDEIS).
This evaluation focuses on the impact to City's assets and is dependent on a complex and lengthy
federal process. The City's work related to this also includes establishing our own scientific
perspective on river function, condition and impact of NISP to water-related infrastructure. In
2016 we plan to use the remainder of these funds to partially fund the 2016 State of the Poudre
health assessment and report. This is an appropriate use of these funds because this condition
assessment will inform our future engagement in NISP (both future iterations of the EIS as well
as dialog around mitigation). There is a direct link between current condition, desired condition
for a resilient river and post-NISP conditions and our ability to positively influence NISP having
this information.
Reason funds not expensed in 2015: These funds were not completely used in 2015 because the
process is ongoing and far from complete. These funds are being used to support the City's
evaluation of the Northern Integrated Supply Project Supplemental Draft Environmental Impact
Statement (NISP SDEIS). This evaluation focuses on the impact to City's assets as well as
potential future mitigation and is dependent on a complex and lengthy federal process. The
City's work related to this also includes establishing our own scientific perspective on river
function, condition and impact of NISP to water-related infrastructure. In 2016 we plan to use a
portion of these funds to partially fund the 2016 State of the Poudre health assessment and
report. The condition assessment will inform our future engagement in NISP (both future
iterations of the EIS as well as mitigation processes).
Operation Services
14. Remodel Creamery Laboratory Building at 212 Laporte Avenue - $127,957
Purpose for funds: The historic Creamery Laboratory building located at 212 Laporte Avenue
has been moved; however a tenant has not been selected. When the tenant and use has been
determined, these funds will complete the project.
Reason funds not expensed in 2015: The request for proposal process to determine a possible
tenant was carried into 2016. Therefore no improvements could be made until a tenant is
selected.
Parks
15. Median Renovations and Lifecycle - $95,079
Purpose for funds: The funds requested will be re-appropriated for median renovations and
lifecycle projects in 2016.
Reason funds not expensed in 2015: The funds were initially intended to be used for the
Horsetooth/Lemay median renovation project completed in December 2015. The project bid
came in under estimate; therefore, these funds were not needed for the project. Lifecycle funds
of $89,633 that were set aside for this project and the remaining renovation funds of $5,446 will
be used on the next lifecycle and median renovation projects.
16. Parks Lifecycle Project (General Fund portion) - $50,000
Purpose for funds: The funds requested will be re-appropriated for lifecycle projects that were
planned, but not encumbered or completed in 2015. Funds will be spent on Park Shop lobby
waiting area renovations of $20,000, Louden ditch improvements of $11,872, and the remaining
balance of $75,336 will be combined with 2016 funds to replace playground equipment at Avery
Park.
Reason funds not expensed in 2015: Projects were not encumbered or completed due to
quotes/bids for projects not being available until late December and needing 2016 funds for the
Avery playground project.
PDT Administration
17. Special Event Permit Software - Special Events Coordinator Program - $55,000
Purpose for funds: The Special Event Coordinator (SEC) program has identified the research,
purchase, and implementation of an on-line special event permit application as a critical path
need for the efficient operation of City programs and services. Updating and automating the
City’s special event permit process is a primary deliverable identified in the 2015-2016 BFO
Offer creating the program. The SEC has worked with IT staff to explore the feasibility of
developing an in-house, on-line permit system, however, it has been determined that identifying
and purchasing a special event permit product from an outside vendor will be more efficient,
timely, and cost effective. The reappropriation of $55,000 in unexpended 2015 funds into the
2016 SEC budget is requested for this purpose.
Reason funds not expensed in 2015: The Special Event Coordinator funds were not fully
expended in 2015 due to program launch scheduling.
Social Sustainability
18. Affordable Housing Fund - $148,980
Purpose for funds: The Affordable Housing Funds are allocated annually to support critical
affordable housing needs in the City of Fort Collins. They were awarded in the City's annual
Competitive Process to housing service providers to further the goals identified in the City’s
Affordable Housing Strategic Plan. The second reading of the ordinance approving the allocation
of the funds occurred on May 19, 2015. Any un-allocated funds are intended to accumulate in
the fund to meet future affordable housing needs.
Reason funds not expensed in 2015: Although the funds were committed, it isn't always possible
to negotiate and complete project contracts prior to the year end, which means that PO’s cannot
be established. Some funds are allocated as match funding for projects receiving federal
HOME/CDBG dollars. Under federal guidelines, these projects cannot be contracted until all
CDBG/HOME requirements have been met. The HBA program is a City managed program,
funds dedicated to that program aren’t contracted or PO’d, they are tied to closing as individual
loans are approved. From the time of initial funding commitments to completions of
development, most housing projects take multiple years to complete.
GOLF FUND
Parks
19. Golf Projects - $40,329
Purpose for funds: Funds will be used to complete the Golf branding project started in 2015,
replace SouthRidge driving range equipment, replace carpeting, furnace and ventilation system
at City Park Nine.
Reason funds not expensed in 2015: The branding project has been completed, but not all bills
have been received totaling $16,899. Early snow in December prevented the SouthRidge driving
range from being repaired for $11,032. Quotes for carpet replacement were received too late to
create purchase order for $6,836. The furnace and ventilation project did not have sufficient
appropriations available to begin the project and funds will be combined with 2016 funds to
complete the project of $5,562.
KEEP FORT COLLINS GREAT FUND
Communications & Public Involvement Office
20. Public Engagement Staff Training - $10,000
Purpose for funds: In cooperation with HR, the funding will be used for International
Association for Public Participation (IAP2) Training. IAP2 is a course that can help employees
to better engage with their communities and provides tools that align with Public Engagement
and the role of connecting with hard to reach people.
Reason funds not expensed in 2015: KFCG funding from 2015 was earmarked to assist in the
continuation of this course, but due to year end timing, the contract could not be completed
before the end of the year despite an approval from all parties involved. The project is moving
forward in 2016 with a contract in place in January.
Community Development & Neighborhood Services
21. Historic Survey Grant Request - $39,170
Purpose for funds: These funds are used as matching funds for historic preservation grant
projects. The major sources for grant revenues are the State Historical Fund and Certified Local
Government programs. The Historic Preservation Division typically receives two to four dollars
for each dollar of City funds.
Reason funds not expensed in 2015: Grant matching funds are used primarily for State Historical
Fund (SHF) and Certified Local Government (CLG) grants. Because of the 9 -10 month time lag
between grant application, at which time the matching funds are committed, and awarding and
contracting with the State, at which time the funds are encumbered, the monies allocated in one
year will nearly always need to be re-allocated for actual expenditure in the following year.
Current grant commitments include a SHF grant of $35,000 towards a survey of the Westside
Neighborhood’s Loomis Addition with the remainder supporting CLG grants for Council
directed additional property surveys.
22. Landmark Rehabilitation Loans - $28,525
Purpose for funds: Established by Council in 1994 with adoption of Chapter 14, Article V of the
Municipal Code, the Landmark Rehabilitation Loan Program is a critical financial program for
encouraging the protection and revitalization of historic residential and commercial buildings,
most notably within the Downtown and Old Town Neighborhoods. The program is very popular
with the public and the demand for funding grows every year. The Rehabilitation Loan Program
is a revolving loan program. Owners of historic landmarks can apply for up to $7,500 in zero-
interest loan funds, which they must match with an equal or greater amount of private funds.
Loans are repaid through the sale or transfer of the property, and upon repayment, the funds
return to the program for further distribution.
Reason funds not expensed in 2015: Applicants receiving loans have up to two years to complete
the rehabilitation work. There is frequently a time differential of from one to two years between
when the loan is awarded, at which time the funds are committed, and the completion of the
work, at which time the funds are released. For this reason, the monies allocated in one year will
nearly always need to be re-allocated for actual expenditure.
Environmental Services
23. Environmental Services Innovation Fund - $8,963
Purpose for funds: The Innovation Fund is dedicated to piloting projects and procedures
throughout the City's buildings and properties that are not otherwise funded. Funds will be used
to continue the Living Wall Project. Select projects in past years have yielded $3 million in
savings and 58,590 metric tons of carbon emission reductions. Plus, the projects allow us to
showcase ideas for the business and residential community.
Reason funds not expensed in 2015: Funds for the Living Wall have been allocated but were not
used in 2015 because of difficulty selecting a visible suitable site and construction delays with
the Utilities Administrative Building. We anticipate a final site to be identified in 2016.
24. Montezuma Fuller Alley Shared Trash / Recycling Enclosure - $17,277
Purpose for funds: Funds were allocated for building a trash / recycling enclosure in the
Montezuma Fuller Alley that would be used by the businesses adjacent to that alley. The
enclosure would allow for removal of dumpsters from the right-of-way in the alley, allow
businesses to recycle that currently don't have space for a recycling bin, and improve the visual
aesthetic of the alley.
Reason funds not expensed in 2015: Additional feedback from project stakeholders resulted in
project delay.
FC Moves
25. Bicycle and Pedestrian Safety Town - $26,395
Purpose for funds: This funding will support the design and construction of a public Bicycle and
Pedestrian Safety Town, a recommendation of the City’s 2011 Bicycle Safety Education Plan. A
Safety Town is a “miniature city,” which includes elements such as streets, bike lanes, sidewalks,
traffic signs and signals. Families, adults, and children will be able use the facility to practice
skills and participate in classes hosted by the City and community partners.
Reason funds not expensed in 2015: Safety Town funds were not fully expended in 2015 as site
selection is still in process. Once the Safety Town location is confirmed, Staff will be able to
move forward with design and phasing plans, with the goal of implementing at least some
features later in 2016.
26. Metropolitan Planning Organization Annual Local Match - $27,551
Purpose for funds: These funds are based on estimated annual local match due to the North Front
Range Metropolitan Planning Organization (NFRMPO). Membership is required in order to
secure regional, state, and federal transportation funds and for ensuring consistency between
local and regional plans.
Reason funds not expensed in 2015: The required local match is allocated based on jurisdictional
population. For each budgeting cycle, the NFRMPO provides an estimate of the annual match.
In 2015, the local match billed to the City was less than the estimate for the year; however, in
2016 the NFRMPO Council voted to fund a reserve with unallocated local matches. As a result,
reappropriation of un-invoiced funds from 2015 is required to fully fund the 2016 local match
invoice.
Natural Areas
27. Ecological Response Model - $44,552
Purpose for funds: These funds are being used to support the development of the Ecological
Response Model for the Poudre River. The report and first version of the model are complete
(early 2015) and were used in the City's evaluation and response to the Northern Integrated
Supply Project Supplemental Draft Environmental Impact Statement (NISP SDEIS). As well, in
our analysis of the NISP SDEIS subsequent model runs and new components analysis were
conducted with these funds as new information became available. We anticipate using the
remainder of these funds for the same contractor to update the model or run new analysis as yet
more information becomes available through the federal EIS process allowing us to scientifically
evaluate the results of subsequent SDEIS results.
Reason funds not expensed in 2015: These funds were not completely used in 2015 because the
timeframe of our analyses is dependent on the federal timeframe and process. The release of a
quality analysis and new information is taking years to complete and our comparison and
evaluation with the Eco-Response Model parallels this process.
28. Land Improvement - $225,492
Purpose for funds: This offer was funded to support extensive ecological restoration of the
Poudre River floodplain and channel improvements for the purpose improving wildlife habitat
and restoring biodiversity. Due to the complexity and scale of this work, Natural Areas
requested funds and received $125k/year to support and match Natural Areas funding. The
primary work intended include restoration planning and construction of restoration at Kingfisher
Point Natural Area.
Reason funds not expensed in 2015: The conceptual restoration plan for Kingfisher Point was
completed in 2015. The plan identifies the Timnath Inlet Ditch as an area requiring retrofit to
connect the river and support fish passage. This effort has made progress and currently is in
design. The remainder of the overall restoration design hinges on the outcome of the Ditch
retrofit design. Thus, final design for the entire site will be completed by late summer early fall.
Final design and (certainly) construction will not be complete by the end of 2016. In the
meantime, during summer/fall of 2016 we expect to construct 2 - 3 acres of new wetlands at the
site that do not require the final design to be complete.
29. Northern Integrated Supply Project Supplemental and Mitigation - $73,000
Purpose for funds: These funds are being used to support the City's evaluation of the Northern
Integrated Supply Project Supplemental Draft Environmental Impact Statement (NISP SDEIS).
This evaluation focuses on the impact to City's assets and is dependent on a complex and lengthy
federal process. The City's work related to this also includes establishing our own scientific
perspective on river function, condition and impact of NISP to water-related infrastructure. In
2016 we plan to use a portion of these funds to partially fund the 2016 State of the Poudre health
assessment and report. This is an appropriate use of these funds because this condition
assessment will inform our future engagement in NISP (both future iterations of the as well as
mitigation processes).
Reason funds not expensed in 2015: These funds were not completely used in 2015 because the
process is ongoing and far from complete. In the near term we will need these funds to support
objective analysis, preparations and engagement in the next phase of NISP permitting (such as
mitigation, and ecological and water quality analyses, and legal counsel).
Operation Services
30. Fossil Creek Park Lighting Retrofit - $15,800
Purpose for funds: This project was to replace the HID (high intensity discharge) lights at Fossil
Creek Park with LED. LED lights use less energy and require less maintenance.
Reason funds not expensed in 2015: The new LED lighting fixtures arrived in late 2015 and it
was discovered they would not work with existing light poles. They had to be returned and
replaced with fixtures that work with the existing poles. This request for $15,800 is to pay for
the labor needed to complete the project.
Parks
31. Parks Lifecycle Project (KFCG Fund portion) - $51,302
Purpose for funds: The funds requested will be re-appropriated for lifecycle projects that were
planned, but not encumbered or completed in 2015. Funds will be spent on Park Shop lobby
waiting area renovations of $20,000, Louden ditch improvements of $11,872, and the remaining
balance of $75,336 will be combined with 2016 funds to replace playground equipment at Avery
Park.
Reason funds not expensed in 2015: Projects were not encumbered or completed due to
quotes/bids for projects not being available until late December and needing 2016 funds for the
Avery playground project.
32. Southeast Community Park Equipment - $116,000
Purpose for funds: The reappropriated funds will be used to purchase equipment for the new
Southeast Community Park.
Reason funds not expensed in 2015: These funds were not spent in 2015 due to the construction
of the park being delayed until 2016.
Recreation
33. Foothills Activity Center Security Cameras - $16,096
Purpose for funds: These funds will be used for the necessary server, software, and security
cameras to be installed at the Foothills Activity Center (FAC).
Reason funds not expensed in 2015: Several construction delays occurred during 2015,
postponing the opening of the FAC. Installation of technology and cameras will take place once
the facility is open.
Streets
34. College Avenue Concrete Work - $326,872
Purpose for funds: College Avenue is owned by the Colorado Department of Transportation
(CDOT). However, minor maintenance is performed by the City of Fort Collins between Grape
Street and Harmony Road. CDOT is resurfacing College Avenue between Mulberry Street and
Harmony Road in 2016. The project commenced in 2015 but will be completed this year. The
offer was a collaboration proposal between CDOT, Streets and Engineering departments. In
regard to concrete, CDOT is planning to perform only minimal levels of concrete repair,
addressing pedestrian access ramps and major curb and gutter drainage issues only. This was to
enable the Streets and Engineering departments to look at the concrete repairs from a holistic
standpoint. As a result, the City will perform other curb and gutter repairs, enhance and repair
sidewalk and medians, and complete any missing sidewalk segments. CDOT considers the curb,
gutter and sidewalks to be the maintenance responsibility of the City.
Reason funds not expensed in 2015: College Avenue concrete improvements were started by the
Streets Department in 2015; however, CDOT delayed their repaving efforts until 2016. Paving
will occur between Mulberry Street and Harmony Road. The remaining funds from the 2015
budget cycle needs to be moved forward into 2016 in order to complete our remaining work and
also coincide with CDOT's efforts.
LIGHT & POWER FUND
Light & Power
35. Broadband Strategic Work - $151,088
Purpose for funds: The Broadband Strategic Plan work includes feasibility analysis, market
demand study, communication and a complete strategic plan for recommendation(s). Funds will
be used for consulting services (Uptown Services, Inc.) and to assist in costs for the expert
review panel and communications.
Reason funds not expensed in 2015: The City issued a ballot question on November 2015 to ask
the community to overturn SB05-152, which restricts municipality’s ability to provide direct or
indirect telecommunication services. Due to the Fair Campaign Practice Act, city staff was not
allowed to use staff time, resources or funds to advocate for the passage or defeat of a measure
once ballot language was set by City Council on August 18, 2015. There were delays due to the
August - November 2015 silent period.
36. Low Income Solar - $125,000
Purpose for funds: Council approved funds for 2015 and 2016 supporting a low income solar
program (BFO Offer 59.2 in Environmental Health). After stakeholder discussions and with the
benefit of matching funds from the Colorado Energy Office, a low income solar array is in
planning to be constructed in 2016.
Reason funds not expensed in 2015: This request is to reappropriate 2015 funds to be combined
with 2016 funds to complete construction of a 190 kW low income solar project in 2016.
RECREATION FUND
Recreation
37. Foothills Activity Center Information Technology - $53,600
Purpose for funds: These funds will be used to complete the IT and internal costs associated with
opening the Foothills Activity Center (FAC), as well as providing for the increased monthly cost
of wireless and communications services.
Reason funds not expensed in 2015: Several construction delays occurred during 2015,
postponing the opening of the FAC. As of January 2016 the building is substantially complete
and the internal work of connecting the facility to the City's IT and Recreation software has
begun.
38. Senior Center Endowment Facility Improvements - $37,660
Purpose for funds: Ordinance No. 062, 2015 appropriated $50,000 from the endowment provided
by the Paul N. Gwyn estate for enhancements to the Senior Center. This is the remaining
amount of the appropriation and will be utilized for renewing areas of the facility that were not
included in the recent expansion project.
Reason funds not expensed in 2015: In 2015 two senior staff members retired, impacting the
ability from a staffing standpoint to pursue some of the planned improvements. In addition,
remaining staff were deeply involved in pursuing the national distinction for accreditation of
senior centers. Accreditation anticipated the spring of 2016.
TRANSPORTATION FUND
FC Moves
39. West Elizabeth Enhanced Travel Corridor Plan - $11,929
Purpose for funds: These funds provide for consulting services and other project expenses
required for the development of the West Elizabeth Enhanced Travel Corridor Plan. The Plan
will direct investment in multimodal infrastructure along and around West Elizabeth Street as a
part of a larger network of corridors identified by the 2011 Transportation Master Plan.
Reason funds not expensed in 2015: The majority of appropriated project funds have been
encumbered for professional consulting services; however, the portion of the funds not
encumbered have been intentionally set aside to provide for other project expenses. These
include open houses, marketing materials, printing costs, and other expenses associated with
development of the Plan. Reappropriation of these funds to 2016 is necessary because the
planning process extends beyond the 2015 fiscal year.
Streets
40. Harmony Park & Ride Regional Match - $72,280
Purpose for funds: The 2015-2016 funding received through the BFO process included increased
maintenance of an expanded parking area as well as a restroom facility that the City of Fort
Collins was to install either in 2015 or 2016. The Harmony Transfer Center Park & Ride is
owned by CDOT and maintained by the City via an IGA. The Harmony Transfer Center serves a
variety of travel modes: carpoolers, shuttle riders to and from Denver International Airport, as
well as hikers and bicyclists. Working closely with CDOT, City Natural Areas and key
stakeholders, staff will select a site at or near the Arapaho Bend trailhead area to install a
restroom similar in nature to those at other natural areas in the City. Project construction is
scheduled to be completed in 2016.
Reason funds not expensed in 2015: Minimal project funds were expended in 2015 to determine
feasibility of location, design, and construction. Remaining 2015 funds are requested in order to
complete construction of the restroom facility. The restroom project was delayed due to
negotiations with CDOT about use and future footprint of the Harmony Transfer Center Park and
Ride area. These funds are necessary to complete construction in combination with available
2016 funds.
UTILITIES CS&A FUND
Utility CS&A
41. Utilities Cyber Security Assessments - $187,000
Purpose for funds: Funds will be used to provide 3rd party cyber security assessments of mission
critical Utilities IT Application systems including electric SCADA, Utility Billing system and
consulting on Cyber Security Governance.
Reason funds not expensed in 2015: Both of the City Staff members who were working on this
effort became unexpectedly unavailable - one staff member was transferred to another unit and
one staff member had an unexpected medical emergency. Plans are in place to ensure the work
is completed in 2016.
FINANCIAL/ECONOMIC IMPACTS
This Ordinance increases 2016 appropriations by $2,809,115. A total of $1,102,694 is requested
for reappropriation in the General Fund, $1,027,535 from the Keep Fort Collins Great Fund and
$678,886 is requested from various other City funds. Reappropriation requests represent
amounts budgeted in 2015 that could not be encumbered at year-end. The appropriations are
from 2015 prior year reserves.
2016 Reappropriation Ordinance
Mike Beckstead, CFO and Jolene Buxman, Sr. Budget Analyst
2-22-16
2016 Reappropriation Summary
2
What qualifies for Reappropriation?:
- Funds that were originally appropriated in 2015
for a specific purpose but were not fully expensed
or encumbered by the end of the fiscal year
- Appropriate the funds from 2015 reserves into the
2016 budget for the same specific uses that were
originally proposed and approved for 2015
Process
Process:
• Prompt organization to submit Reappropriation
requests using standardized template
• Budget Office reviews requests to ensure they meet
the criteria for Reappropriation
• Check the 2015 available balance; verifying
underspend is greater than the requested amount
• Follow-up with submitter as necessary
• Budget Office and CFO determine which requests to
bring forward to City Council
3
2016 Reappropriation Summary
4
Amount by Fund being requested for Reappropriation:
General Fund $ 1,102,694
Golf Fund 40,329
Keep Fort Collins Great Fund 1,027,535
Light & Power Fund 276,088
Recreation Fund 91,260
Transportation Fund 84,209
Utility CS&A Fund 187,000
$ 2,809,115
Reappropriation by Fund
GENERAL FUND:
5
# Department Request Name Amount
1 Cultural Services/Gardens Community Garden $ 20,000
2 Environmental Services Air Quality and Greenhouse Gas Data 17,500
3 Environmental Services Air Quality Programs 25,536
4 Environmental Services Green Building - Continued Implementation of the Roadmap 4,000
5 Environmental Services Green to Gold Bag Shredder 2,992
6 Environmental Services Healthy Sustainable Homes 1,337
7 Environmental Services Rivendell Recycling Center Pavement Repair 11,551
8 Environmental Services Waste Reduction & Recycling Programs 10,000
9 FC Moves Lincoln Plan Neighborhood Projects 279,800
10 Human Resources Human Recourses Software Migration 130,000
11 Municipal Court Court Appointed Counsel Expenses 10,262
12 Natural Areas Instream Flow 88,200
13 Natural Areas Northern Integrated Supply Project Response 24,500
14 Operation Services Remodel Creamery Laboratory Building at 212 Laporte Avenue 127,957
15 Parks Median Renovations and Lifecycle 95,079
16 Parks Parks Lifecycle Project 50,000
17 PDT Administration Special Event Permit Software- Special Events Coordinator Program 55,000
18 Social Sustainability Affordable Housing Fund 148,980
GENERAL FUND TOTAL: $ 1,102,694
KEEP FORT COLLINS GREAT FUND:
6
Reappropriation by Fund
# Department Request Name Amount
20 CPIO Public Engagement Staff Training $ 10,000
21 CDNS Historic Survey Grant Request 39,710
22 CDNS Landmark Rehabilitation Loans 28,525
23 Environmental Services Environmental Services Innovation Fund 8,963
24 Environmental Services Montezuma Fuller Alley Shared Trash / Recycling Enclosure 17,277
25 FC Moves Bicycle and Pedestrian Safety Town 26,395
26 FC Moves Metropolitan Planning Organization Annual Local Match 27,551
27 Natural Areas Ecological Response Model 44,552
28 Natural Areas Land Improvement 225,492
29 Natural Areas Northern Integrated Supply Project Supplemental and Mitigation 73,000
30 Operation Services Fossil Creek Park Lighting Retrofit 15,800
31 Parks Parks Lifecycle Project 51,302
32 Parks Southeast Community Park Equipment 116,000
33 Recreation Foothills Activity Center Security Cameras 16,096
34 Streets College Avenue Concrete Work 326,872
KEEP FORT COLLINS GREAT TOTAL: $ 1,027,535
OTHER FUNDS:
7
Reappropriation by Fund
# Department Request Name Amount
19 Golf Golf Projects $ 40,329
35 Light & Power Broadband Strategic Work 151,088
36 Light & Power Low Income Solar 125,000
37 Recreation Foothills Activity Center Information Technology 53,600
38 Recreation Senior Center Endowment Facility Improvements 37,660
39 FC Moves West Elizabeth Enhanced Travel Corridor Plan 11,929
40 Streets Harmony Park & Ride Regional Match 72,280
41 Utility CS&A Utilities Cyber Security Assessments 187,000
OTHER FUNDS TOTAL: $ 678,886
GRAND TOTAL: $ 2,809,115
2016 Reappropriation Summary
8
Guidance Requested:
1) CFC feedback on the Reappropriation requests being presented
2) CFC direction on putting Reappropriation on the Consent Agenda
of the March 15th City Council meeting
COUNCIL FINANCE COMMITTEE
AGENDA ITEM SUMMARY
Staff: Tiana Smith
Revenue and Project Manager
Finance
Date: February 22
nd
2016
SUBJECT FOR DISCUSSION
Amend City code to allow Chief Financial Officer the authority to waive liability of tax claims
greater than $100,000.00.
EXECUTIVE SUMMARY
City Code is silent on the authority of the Chief Financial Officer to release liability of tax claims
of any amount. Recently, two organizations approached the Sales Tax office to enter into
voluntary disclosure agreements and begin remitting sales tax. Both agreements have requested
the release of liability for any taxes due prior to the signing of the agreement.
In order to formalize this authority and provide a process for both documentation and an
escalation process, the City of Fort Collins wishes to amend code to allow the Chief Financial
Officer the ability to waive claims up to $100,000, after which point he/she will confer with the
City Manager and City Council.
GENERAL DIRECTION SOUGHT AND SPECIFIC QUESTIONS TO BE ANSWERED
The City of Fort Collins Revenue and Project Manager seeks approval to take the proposed code
language to City Council on consent agenda in March.
BACKGROUND/DISCUSSION
• One challenge in this practice is when the amount being waived is unknown, i.e. for
businesses where nexus has not been proven.
• The threshold of $100,000 was chosen due to consistency with the CFO’s authority to waive
liability of risk claims.
ATTACHMENTS
1. Powerpoint Presentation
2. Draft code language
Waiver of Tax Claim – Code Change
02/22/16
Code Change- Tax liability
Modification of City Code to Allow the Chief
Financial Officer to Waive Tax Liability of
Claims up to $100,000.
• 2 Vendors with Voluntary Disclosure Agreement Requests
• May begin to pay sales tax on local deliveries and tangible personal
• Both are asking for a waiver on any past obligations
3
2 Vendors Have Both Asked to Establish Sales Tax Licenses
To Potentially Begin Collecting Sales Tax on Fort Collins Transaction
The “Implications”
• Waiver of claims for Voluntary Disclosure Agreements
• Without physical facilities or delivery, no nexus exists to support a claim of
prior year taxes owed.
• Waiver of any prior year claims & signing disclosure agreement facilitates
both vendors establishing a sales tax license within Fort Collins
• Lack of prior licensing and specifics makes historical tax collection difficult at
best. Without details, not quantifiable
• Consistency for CFO Across Other Financial Functions
• Risk Management Policy gives authority to CFO to waive claims up to $100k
4
Disclosure Agreement Provides an Opportunity to Begin Collecting
Sales Tax on Previously Un-tax Activity
Modifications to Code
• Sales Tax Staff worked with CAO to Develop Code Language
• < $2,500 CFO waiver without documentation
• > $2,500 CFO waiver with written documentation – rational, ??, ??
• >$100,000 requires City Manager approval and conference with City Council
• Examples of Liability Removal:
• Voluntary disclosure agreements
• Tax disputes - audits
• Non-licensed businesses operating w/o remitting taxes
• Does Not Authorize CFO to Refund or Rebate
5
Code Modification Developed by CAO, Aligns with Historical Practice
And Facilitates Signing of Voluntary Disclosure Agreements
Does CFC Support
Modification of City Code to Allow the Chief
Financial Officer to Waive Tax Liability of
Claims up to $100,000.
Projected General Fund Available Balance: 2/2016 Update
2/22/2016 Council Finance Committee
2014 Year-end Unassigned GF Balance 3.3
Assigned but Available as of 12/31/2014
Police Training Facility 1.0
On Street Paid Parking 0.8
Transit Buses 0.5
Police CAD 0.5
Golf Irrigation Systems 0.5
3.3
Subtotal: 6.6
2015 Revenue Variance over Budget - YTD December
Sales and Use Tax @ 2.25% to GF 8.9
Subtotal: 15.4
2015 Supplemental Appropriations from GF Reserves not Previously Committed or Restricted
Police Training Facility (2015-138) - Frozen Appropriation (0.8)
Self Insurance fund (2015-123) (0.7)
Land Bank (2015-123) (0.1)
Lincoln Corridor (2015-070) (2.0)
(3.5)
Subtotal: 11.9
2016 Revision Offers Appropriated from GF Reserves
Benefits Adjustments (1.0)
Neighborhood Services Strategic Plan (0.1)
Aircraft Rescue and Firefighting for Airport (0.0)
Climate Action Plan: Planning for Strategic Initiatives and Public-
Private Partnership (0.1)
Self Insurance Fund (0.6)
Career Architecture and Pay Structure (0.3)
Prospect and College Intersection (1.1)
(3.2)
Estimated Available and Unassigned Fund Balance as of 2/22/2016: 8.7
Approach and Disclaimers:
12/31/2014 figures account for commitments/appropriations/assignments adopted during original 2015/2016 budgets.
Display of funds available for nearly any purpose. This display ignores any constraint/restriction balance category
Subject to volatility due to budget/actual variances within revenue or expenditures
Note: 2015 financials are not yet compiled or audited. Pro forma figures are intended to be informational
and directional in nature pending annual fund balance presentation in June 2016 for all funds.